Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.18% first-year return on $44,250 initial cash invested.
14.18%
Cash On Cash
11.67%
Cap Rate
1.97
DSCR
$1,868
Rent
$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,868
Total Expenses
$1,345
Mortgage P&I
33%
$618
Property Taxes
3%
$48
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$224
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$205